Income statement (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Fiscal period length | 12 | 12 | 12 | 12 |
Net sales | ||||
Gross profit | 203.47 | 544.17 | 65.25 | 60.95 |
Total depreciation | -55.91 | -47.00 | -20.26 | -20.26 |
EBIT | 147.56 | 497.18 | 44.99 | 40.69 |
Other financial income | 0.00 | |||
Other financial expenses | -29.90 | -82.51 | -28.28 | -28.82 |
Pre-tax profit | 117.67 | 414.66 | 16.71 | 11.86 |
Income taxes | -25.87 | -77.58 | -17.73 | -8.25 |
Net earnings | 91.80 | 337.08 | -1.02 | 3.61 |
Assets (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Intangible assets total | ||||
Land and waters | 1 927.96 | 826.46 | 806.20 | 785.93 |
Tangible assets total | 1 927.96 | 826.46 | 806.20 | 785.93 |
Investments total | ||||
Long term receivables total | ||||
Inventories total | ||||
Prepayments and accrued income | 9.77 | 3.32 | 3.02 | 2.54 |
Current other receivables | 5.64 | |||
Current deferred tax assets | 9.55 | 1.57 | ||
Short term receivables total | 9.77 | 18.51 | 3.02 | 4.11 |
Cash and bank deposits | 3.85 | 649.75 | 330.97 | 320.05 |
Cash and cash equivalents | 3.85 | 649.75 | 330.97 | 320.05 |
Balance sheet total (assets) | 1 941.58 | 1 494.72 | 1 140.18 | 1 110.10 |
Equity and liabilities (kDKK)
2016 | 2017 | 2018 | 2019 | |
---|---|---|---|---|
Share capital | 80.00 | 80.00 | 80.00 | 80.00 |
Shares repurchased | 206.80 | 216.00 | ||
Retained earnings | 182.71 | 67.71 | 404.79 | 187.77 |
Profit of the financial year | 91.80 | 337.08 | -1.02 | 3.61 |
Shareholders equity total | 354.51 | 691.59 | 483.77 | 487.38 |
Provisions | 5.62 | |||
Non-current loans from credit institutions | 1 326.72 | 617.24 | 586.56 | |
Non-current liabilities total | 1 326.72 | 617.24 | 586.56 | |
Current loans from credit institutions | 86.80 | 27.70 | 30.64 | 586.56 |
Short-term deferred tax liabilities | 23.96 | 86.75 | 2.18 | |
Other non-interest bearing current liabilities | 139.21 | 71.44 | 37.04 | 36.16 |
Accruals and deferred income | 4.76 | |||
Current liabilities total | 254.73 | 185.89 | 69.86 | 622.72 |
Balance sheet total (liabilities) | 1 941.58 | 1 494.72 | 1 140.18 | 1 110.10 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.